Weds Co Ltd
TSE:7551
Weds Co Ltd
TSE:7551
Price:
660 JPY
-0.15%
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Weds Co Ltd
Weds Co Ltd
|
Revenue
|
35B
JPY
|
|
Cost of Revenue
|
-27.7B
JPY
|
|
Gross Profit
|
7.4B
JPY
|
|
Operating Expenses
|
-5.3B
JPY
|
|
Operating Income
|
2.1B
JPY
|
|
Other Expenses
|
-553.3m
JPY
|
|
Net Income
|
1.6B
JPY
|
Income Statement
Weds Co Ltd
Weds Co Ltd
Currency: JPY
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
26 059
N/A
|
26 997
+4%
|
26 594
-1%
|
26 832
+1%
|
27 354
+2%
|
26 602
-3%
|
27 044
+2%
|
27 734
+3%
|
28 259
+2%
|
28 536
+1%
|
28 510
0%
|
28 061
-2%
|
27 320
-3%
|
27 058
-1%
|
26 938
0%
|
27 317
+1%
|
27 366
+0%
|
28 780
+5%
|
29 908
+4%
|
31 071
+4%
|
32 645
+5%
|
32 533
0%
|
32 549
+0%
|
33 078
+2%
|
30 913
-7%
|
30 108
-3%
|
29 538
-2%
|
28 950
-2%
|
30 065
+4%
|
30 867
+3%
|
31 978
+4%
|
32 363
+1%
|
33 969
+5%
|
34 773
+2%
|
34 989
+1%
|
36 421
+4%
|
36 785
+1%
|
36 498
-1%
|
36 327
0%
|
35 464
-2%
|
35 032
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19 929)
|
(20 447)
|
(20 076)
|
(20 337)
|
(20 909)
|
(20 360)
|
(20 773)
|
(21 248)
|
(21 581)
|
(21 810)
|
(21 897)
|
(21 620)
|
(21 286)
|
(21 131)
|
(20 947)
|
(21 181)
|
(21 022)
|
(22 254)
|
(23 381)
|
(24 509)
|
(26 212)
|
(26 171)
|
(26 127)
|
(26 511)
|
(24 563)
|
(24 004)
|
(23 634)
|
(23 205)
|
(24 044)
|
(24 526)
|
(25 335)
|
(25 635)
|
(27 573)
|
(28 296)
|
(28 484)
|
(29 527)
|
(29 130)
|
(28 684)
|
(28 541)
|
(27 966)
|
(27 654)
|
|
| Gross Profit |
6 130
N/A
|
6 550
+7%
|
6 517
-1%
|
6 494
0%
|
6 444
-1%
|
6 242
-3%
|
6 271
+0%
|
6 486
+3%
|
6 678
+3%
|
6 727
+1%
|
6 613
-2%
|
6 441
-3%
|
6 034
-6%
|
5 928
-2%
|
5 991
+1%
|
6 136
+2%
|
6 344
+3%
|
6 526
+3%
|
6 527
+0%
|
6 562
+1%
|
6 433
-2%
|
6 362
-1%
|
6 422
+1%
|
6 567
+2%
|
6 351
-3%
|
6 105
-4%
|
5 903
-3%
|
5 745
-3%
|
6 021
+5%
|
6 341
+5%
|
6 643
+5%
|
6 728
+1%
|
6 396
-5%
|
6 477
+1%
|
6 505
+0%
|
6 894
+6%
|
7 655
+11%
|
7 813
+2%
|
7 786
0%
|
7 498
-4%
|
7 378
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 399)
|
(4 483)
|
(4 449)
|
(4 425)
|
(4 505)
|
(4 464)
|
(4 558)
|
(4 606)
|
(4 637)
|
(4 691)
|
(4 677)
|
(4 625)
|
(4 590)
|
(4 510)
|
(4 551)
|
(4 619)
|
(4 683)
|
(4 784)
|
(4 749)
|
(4 821)
|
(4 668)
|
(4 662)
|
(5 710)
|
(5 801)
|
(5 875)
|
(4 794)
|
(4 769)
|
(4 697)
|
(4 695)
|
(4 792)
|
(4 930)
|
(4 994)
|
(4 976)
|
(4 957)
|
(4 991)
|
(5 077)
|
(5 229)
|
(5 284)
|
(5 337)
|
(5 243)
|
(5 260)
|
|
| Selling, General & Administrative |
(4 400)
|
(4 483)
|
(4 448)
|
(4 424)
|
(4 504)
|
(4 464)
|
(4 559)
|
(4 606)
|
(4 637)
|
(4 691)
|
(4 676)
|
(4 625)
|
(4 590)
|
(4 510)
|
(4 551)
|
(4 619)
|
(4 682)
|
(4 784)
|
(4 908)
|
(4 980)
|
(4 668)
|
(4 662)
|
(4 677)
|
(4 768)
|
(4 842)
|
(4 794)
|
(4 769)
|
(4 697)
|
(4 695)
|
(4 792)
|
(4 930)
|
(4 994)
|
(4 976)
|
(4 957)
|
(4 991)
|
(5 077)
|
(5 229)
|
(5 284)
|
(5 265)
|
(5 243)
|
(5 260)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
159
|
159
|
0
|
(0)
|
(1 033)
|
(1 033)
|
(1 033)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(72)
|
(0)
|
(0)
|
|
| Operating Income |
1 731
N/A
|
2 067
+19%
|
2 069
+0%
|
2 070
+0%
|
1 940
-6%
|
1 778
-8%
|
1 712
-4%
|
1 879
+10%
|
2 040
+9%
|
2 036
0%
|
1 936
-5%
|
1 817
-6%
|
1 445
-20%
|
1 418
-2%
|
1 441
+2%
|
1 517
+5%
|
1 662
+10%
|
1 743
+5%
|
1 778
+2%
|
1 740
-2%
|
1 763
+1%
|
1 700
-4%
|
711
-58%
|
766
+8%
|
476
-38%
|
1 311
+176%
|
1 135
-13%
|
1 048
-8%
|
1 326
+26%
|
1 549
+17%
|
1 713
+11%
|
1 734
+1%
|
1 420
-18%
|
1 520
+7%
|
1 513
0%
|
1 817
+20%
|
2 426
+34%
|
2 529
+4%
|
2 450
-3%
|
2 255
-8%
|
2 118
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
15
|
44
|
37
|
58
|
61
|
148
|
67
|
52
|
45
|
61
|
59
|
65
|
172
|
99
|
119
|
146
|
12
|
70
|
52
|
24
|
51
|
40
|
37
|
27
|
9
|
9
|
19
|
15
|
5
|
6
|
(5)
|
5
|
2
|
7
|
2
|
(5)
|
138
|
129
|
144
|
311
|
353
|
|
| Non-Reccuring Items |
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
160
|
0
|
0
|
160
|
(1 033)
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(15)
|
(22)
|
(13)
|
(24)
|
(23)
|
(36)
|
(31)
|
(91)
|
(91)
|
(72)
|
0
|
(2)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
7
|
8
|
16
|
24
|
71
|
121
|
199
|
149
|
102
|
(31)
|
20
|
115
|
64
|
56
|
9
|
(45)
|
7
|
42
|
56
|
102
|
149
|
127
|
173
|
133
|
86
|
97
|
68
|
71
|
77
|
70
|
71
|
36
|
37
|
11
|
65
|
147
|
147
|
154
|
103
|
21
|
22
|
|
| Pre-Tax Income |
1 744
N/A
|
2 119
+22%
|
2 122
+0%
|
2 152
+1%
|
2 073
-4%
|
2 047
-1%
|
1 980
-3%
|
2 082
+5%
|
2 189
+5%
|
2 066
-6%
|
2 016
-2%
|
1 998
-1%
|
1 681
-16%
|
1 573
-6%
|
1 567
0%
|
1 616
+3%
|
1 679
+4%
|
2 014
+20%
|
1 885
-6%
|
1 865
-1%
|
2 122
+14%
|
833
-61%
|
920
+10%
|
958
+4%
|
604
-37%
|
1 450
+140%
|
1 208
-17%
|
1 121
-7%
|
1 393
+24%
|
1 604
+15%
|
1 766
+10%
|
1 751
-1%
|
1 432
-18%
|
1 502
+5%
|
1 549
+3%
|
1 867
+21%
|
2 620
+40%
|
2 739
+5%
|
2 697
-2%
|
2 585
-4%
|
2 492
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(660)
|
(819)
|
(816)
|
(834)
|
(768)
|
(739)
|
(733)
|
(782)
|
(787)
|
(722)
|
(671)
|
(634)
|
(523)
|
(491)
|
(491)
|
(522)
|
(543)
|
(617)
|
(587)
|
(576)
|
(660)
|
(366)
|
(413)
|
(396)
|
(290)
|
(492)
|
(426)
|
(405)
|
(478)
|
(541)
|
(552)
|
(570)
|
(492)
|
(541)
|
(552)
|
(646)
|
(874)
|
(842)
|
(829)
|
(801)
|
(774)
|
|
| Income from Continuing Operations |
1 085
|
1 300
|
1 306
|
1 317
|
1 304
|
1 308
|
1 245
|
1 299
|
1 401
|
1 344
|
1 345
|
1 364
|
1 158
|
1 081
|
1 076
|
1 094
|
1 136
|
1 397
|
1 300
|
1 291
|
1 464
|
468
|
507
|
562
|
313
|
958
|
782
|
716
|
916
|
1 062
|
1 214
|
1 181
|
940
|
962
|
997
|
1 221
|
1 746
|
1 897
|
1 867
|
1 784
|
1 718
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
20
|
16
|
19
|
19
|
2
|
0
|
(2)
|
(4)
|
(1)
|
1
|
(21)
|
(25)
|
(58)
|
(132)
|
(132)
|
(166)
|
(162)
|
(123)
|
(115)
|
(57)
|
(60)
|
(60)
|
(62)
|
(82)
|
(65)
|
(85)
|
(99)
|
(108)
|
(128)
|
(113)
|
(133)
|
(142)
|
(150)
|
(153)
|
|
| Net Income (Common) |
1 085
N/A
|
1 300
+20%
|
1 306
+0%
|
1 317
+1%
|
1 304
-1%
|
1 310
+0%
|
1 249
-5%
|
1 320
+6%
|
1 418
+7%
|
1 363
-4%
|
1 363
+0%
|
1 365
+0%
|
1 157
-15%
|
1 079
-7%
|
1 072
-1%
|
1 092
+2%
|
1 135
+4%
|
1 377
+21%
|
1 273
-8%
|
1 233
-3%
|
1 333
+8%
|
336
-75%
|
342
+2%
|
400
+17%
|
190
-53%
|
843
+344%
|
725
-14%
|
656
-10%
|
856
+31%
|
1 001
+17%
|
1 132
+13%
|
1 116
-1%
|
855
-23%
|
863
+1%
|
888
+3%
|
1 093
+23%
|
1 633
+49%
|
1 764
+8%
|
1 725
-2%
|
1 634
-5%
|
1 565
-4%
|
|
| EPS (Diluted) |
63.82
N/A
|
76.47
+20%
|
76.82
+0%
|
77.47
+1%
|
76.7
-1%
|
79.27
+3%
|
78.06
-2%
|
82.5
+6%
|
88.62
+7%
|
84.01
-5%
|
85.18
+1%
|
85.31
+0%
|
72.31
-15%
|
67.08
-7%
|
67
0%
|
68.25
+2%
|
70.93
+4%
|
85.85
+21%
|
79.56
-7%
|
77.06
-3%
|
83.11
+8%
|
20.92
-75%
|
21.3
+2%
|
24.95
+17%
|
11.84
-53%
|
52.58
+344%
|
45.18
-14%
|
40.87
-10%
|
53.35
+31%
|
62.41
+17%
|
70.57
+13%
|
69.53
-1%
|
53.33
-23%
|
53.82
+1%
|
55.39
+3%
|
68.12
+23%
|
101.82
+49%
|
109.98
+8%
|
107.55
-2%
|
101.86
-5%
|
97.59
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
